[DRBHCOM] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 196.12%
YoY- 589.0%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 6,101,427 5,993,827 5,526,123 4,762,522 4,012,379 3,327,906 2,959,541 61.91%
PBT 774,943 893,434 992,036 962,645 376,073 377,966 247,306 113.98%
Tax -49,562 -65,220 -43,991 -38,517 -24,344 -35,891 -34,432 27.45%
NP 725,381 828,214 948,045 924,128 351,729 342,075 212,874 126.27%
-
NP to SH 660,507 760,137 883,655 865,831 292,395 270,573 147,934 170.90%
-
Tax Rate 6.40% 7.30% 4.43% 4.00% 6.47% 9.50% 13.92% -
Total Cost 5,376,046 5,165,613 4,578,078 3,838,394 3,660,650 2,985,831 2,746,667 56.40%
-
Net Worth 2,995,009 2,645,989 3,443,262 3,506,550 2,911,675 2,841,774 2,667,807 8.01%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 169,142 169,579 169,579 184,680 50,363 40,355 50,389 124.02%
Div Payout % 25.61% 22.31% 19.19% 21.33% 17.22% 14.91% 34.06% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 2,995,009 2,645,989 3,443,262 3,506,550 2,911,675 2,841,774 2,667,807 8.01%
NOSH 1,393,027 1,213,756 1,006,801 1,007,629 1,007,500 1,007,721 1,006,719 24.15%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.89% 13.82% 17.16% 19.40% 8.77% 10.28% 7.19% -
ROE 22.05% 28.73% 25.66% 24.69% 10.04% 9.52% 5.55% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 438.00 493.82 548.88 472.65 398.25 330.24 293.98 30.41%
EPS 47.42 62.63 87.77 85.93 29.02 26.85 14.69 118.26%
DPS 12.14 13.97 16.83 18.33 5.00 4.00 5.00 80.55%
NAPS 2.15 2.18 3.42 3.48 2.89 2.82 2.65 -13.00%
Adjusted Per Share Value based on latest NOSH - 1,007,629
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 315.61 310.04 285.85 246.35 207.55 172.14 153.09 61.91%
EPS 34.17 39.32 45.71 44.79 15.12 14.00 7.65 170.97%
DPS 8.75 8.77 8.77 9.55 2.61 2.09 2.61 123.83%
NAPS 1.5492 1.3687 1.7811 1.8138 1.5061 1.47 1.38 8.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.69 0.73 0.88 0.96 1.27 1.59 1.92 -
P/RPS 0.16 0.15 0.16 0.20 0.32 0.48 0.65 -60.68%
P/EPS 1.46 1.17 1.00 1.12 4.38 5.92 13.07 -76.77%
EY 68.72 85.79 99.74 89.51 22.85 16.89 7.65 331.55%
DY 17.60 19.14 19.13 19.09 3.94 2.52 2.60 257.42%
P/NAPS 0.32 0.33 0.26 0.28 0.44 0.56 0.72 -41.73%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 26/11/08 29/08/08 29/05/08 28/02/08 30/11/07 -
Price 0.99 0.74 0.71 0.99 1.19 1.39 1.65 -
P/RPS 0.23 0.15 0.13 0.21 0.30 0.42 0.56 -44.71%
P/EPS 2.09 1.18 0.81 1.15 4.10 5.18 11.23 -67.36%
EY 47.89 84.63 123.62 86.80 24.39 19.32 8.91 206.52%
DY 12.26 18.88 23.70 18.52 4.20 2.88 3.03 153.70%
P/NAPS 0.46 0.34 0.21 0.28 0.41 0.49 0.62 -18.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment